Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Boddum Byg ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   8.5% 7.1% 4.5% 4.5% 3.9% 4.6% 15.8% 15.5%   Credit score (0-100)   30 35 46 45 50 45 12 13   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   987 1,572 1,794 1,844 1,867 1,707 0.0 0.0   EBITDA   -333 264 305 159 174 178 0.0 0.0   EBIT   -375 225 280 137 145 135 0.0 0.0   Pre-tax profit (PTP)   -428.9 179.6 235.9 77.4 88.9 70.3 0.0 0.0   Net earnings   -336.8 138.1 205.1 29.5 63.7 49.1 0.0 0.0   Pre-tax profit without non-rec. items   -429 180 236 77.4 88.9 70.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   61.4 48.3 127 200 275 299 0.0 0.0   Shareholders equity total   -181 -42.5 163 192 256 305 255 255   Interest-bearing liabilities   381 235 351 188 310 472 0.0 0.0   Balance sheet total (assets)   759 921 1,976 1,662 2,190 2,309 255 255   Net Debt   381 193 351 188 310 472 -255 -255     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   987 1,572 1,794 1,844 1,867 1,707 0.0 0.0   Gross profit growth   -42.7% 59.2% 14.2% 2.8% 1.2% -8.6% -100.0% 0.0%   Employees   4 4 4 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   759 921 1,976 1,662 2,190 2,309 255 255   Balance sheet change%   -30.3% 21.3% 114.6% -15.9% 31.8% 5.5% -89.0% 0.0%   Added value   -333.1 264.5 305.0 159.2 167.4 178.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -303 -53 54 51 45 -19 -299 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -38.0% 14.3% 15.6% 7.4% 7.8% 7.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -36.9% 23.6% 19.1% 7.5% 7.5% 6.0% 0.0% 0.0%   ROI %   -74.3% 72.9% 74.9% 30.5% 30.6% 20.1% 0.0% 0.0%   ROE %   -73.6% 16.4% 37.9% 16.6% 28.4% 17.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -19.2% -4.4% 8.2% 11.6% 11.7% 13.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -114.3% 72.9% 115.1% 118.1% 178.6% 264.8% 0.0% 0.0%   Gearing %   -210.9% -553.8% 215.8% 97.8% 121.2% 154.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 14.6% 15.2% 22.0% 22.5% 16.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.9 1.0 0.9 0.9 0.8 0.8 0.0 0.0   Current Ratio   1.0 1.1 1.1 1.1 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.0 42.3 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -8.0 111.0 194.4 141.2 66.0 190.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -83 66 76 40 42 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -83 66 76 40 43 45 0 0   EBIT / employee   -94 56 70 34 36 34 0 0   Net earnings / employee   -84 35 51 7 16 12 0 0